XML 56 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Compensatory Equity Incentive Plan and Other Equity Incentives (Tables)
6 Months Ended
Dec. 31, 2014
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Share Based Compensation Award Plans

These two plans are summarized below:

      Award Shares  Available for
     Outstanding  Issuance
   Award Shares  at December 31,  at December 31,
Equity Compensation Arrangement  Authorized  2014  2014
Amended and Restated Omnibus Incentive Plan   2,715,625    1,799,458    277,103 
Employee Stock Purchase Plan   200,000    —      —   
    2,915,625    1,799,458    277,103 

 

Schedule of stock options grant sate fair value assumptions

For stock options granted in the six month periods ended December 31, 2014 and 2013, the Company estimated the fair value of each stock option as of the date of grant using the following assumptions:

 

   Six Months Ended  Six Months Ended
  December 31, 2014       December 31, 2013
Expected volatility   103%   118%
Weighted average expected volatility   103%   118%
Dividend yields   0%   0%
Risk-free interest rate   1.77%   2.48%
Expected term, in years   7.50    11.85 

 

Schedule of Share Based Compensation Awards Activity

A summary of the activity for share-based compensation awards in the six months ended December 31, 2014 is presented below:

 

            Restricted
   Stock Options  Stock Units (RSUs)
      Weighted  Weighted     Weighted
      Average  Average     Average
      Exercise  Remaining     Remaining
      Price  Contract     Contract
   Shares  (per share)  Life (YRS)  Shares  Life (YRS)
June 30, 2014   654,158   $2.25    5.5    856,300    0.9 
                          
Granted   80,000   $1.16    9.8    219,000    2.8 
Exercised   —      —      —      —      —   
Cancelled/Forfeited   (10,000)  $3.04    —      —      —   
                          
December 31, 2014   724,158   $2.12    5.6    1,075,300    1.1 
                          
                          
Awards exercisable/                         
vested as of                         
December 31, 2014   516,658   $2.46    4.3    604,765    —   
                          
                          
Awards unexercisable/                         
unvested as of                         
December 31, 2014   207,500   $1.28    8.9    470,535    1.1 
    724,158              1,075,300      

 

Schedule of Share Based Compensation Future Cost to be Recognized

We expect to recognize the compensation cost as follows:

 

      Restricted   
      Stock   
   Stock  Share/   
   Options       Units       Total
          
Six Months ended June 30, 2015  $24,665   $120,398   $145,063 
                
Year ended June 30, 2016   40,802    211,931    252,733 
                
Year ended June 30, 2017   31,074    120,513    151,587 
                
Year ended June 30, 2018   17,310    24,906    42,216 
                
Year ended June 30, 2019   3,374    —      3,374 
   $117,225   $477,748   $594,973 

 

Schedule of Activity of Unexerciseable and Unvested Awards

The following table is a summary of the number and weighted average grant date fair values regarding the Company’s unexercisable/unvested awards as of December 31, 2014 and changes during the six months then ended:

 

  Stock      Weighted-Average
  Options     Total  Grant Date Fair Values
Unexercisable/unvested awards  Shares  RSU Shares  Shares  (per share)
June 30, 2014   193,000    354,303    547,303   $1.18 
Granted   80,000    219,000    299,000   $1.31 
Vested   (65,500)   (102,768)   (168,268)  $1.37 
Cancelled/Forfeited   —      —      —      —   
December 31, 2014   207,500    470,535    678,035   $1.19 

 

Schedule of Financial Statement Effect Related to Share Based Compensation

The following table shows total stock-based compensation expense for the six months ended December 31, 2014 and 2013 included in the consolidated statements of operations and comprehensive income:

 

   (Unaudited)  (Unaudited)
   Six months ended  Six months ended
   December 31,  December 31,
   2014       2013
       
 Stock options  $27,106   $38,857 
 RSU   110,969    188,789 
      Total  $138,075   $227,646 
           
 The amounts above were included in:          
 General & administrative  $133,042   $221,995 
 New product development   5,033    5,651 
   $138,075   $227,646